STRAND ØKONOMIPARTNER AS

0777 OSLO

Finances

Return on Equity

−50,38 %

Current Ratio

18,38

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	169 000	338 000	380 000	284 000
Net Income	−534 000	−376 000	935 000	−104 000
Total Assets	1 121 000	1 785 000	2 293 000	1 174 000
Total Equity	1 060 000	1 594 000	1 970 000	1 034 000

Income (NOK)	2022	2021	2020	2019
Revenue	169 000	338 000	380 000	284 000
Expenditure	161 000	237 000	352 000	328 000
Operating Profit	8 000	102 000	28 000	−45 000
Financial Income	−541 000	−329 000	909 000	27 000
Financial Costs	−1 000	149 000	1 000	86 000
Financial Balance	−540 000	−478 000	908 000	−59 000
Earnings Before Tax	−534 000	−376 000	935 000	−104 000
Tax	0	0	0	0
Net Income	−534 000	−376 000	935 000	−104 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 121 000	1 785 000	2 293 000	1 174 000
Total Assets	1 121 000	1 785 000	2 293 000	1 174 000
Total Retained Equity	954 000	1 488 000	1 864 000	928 000
Total Equity	1 060 000	1 594 000	1 970 000	1 034 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	61 000	192 000	323 000	140 000
Total Equity and Debt	1 121 000	1 785 000	2 293 000	1 174 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	169 000	338 000	380 000	284 000
Other Income	0	0	0	0
Revenue	169 000	338 000	380 000	284 000
Cost of Goods Sold	0	0	0	0
Salary Costs	108 000	162 000	287 000	275 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	161 000	237 000	352 000	328 000
Operating Profit	8 000	102 000	28 000	−45 000
Financial Income	−541 000	−329 000	909 000	27 000
Financial Costs	−1 000	149 000	1 000	86 000
Financial Balance	−540 000	−478 000	908 000	−59 000
Dividends	0	0	0	0
Net Income	−534 000	−376 000	935 000	−104 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	646 000	1 223 000	2 048 000	521 000
Cash, Bank	470 000	563 000	245 000	599 000
Total Current Assets	1 121 000	1 785 000	2 293 000	1 174 000
Total Assets	1 121 000	1 785 000	2 293 000	1 174 000
Total Equity	1 060 000	1 594 000	1 970 000	1 034 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	33 000	162 000	113 000	83 000
Dividends	0	0	0	0
Other Current Debt	28 000	29 000	41 000	57 000
Total Current Debt	61 000	192 000	323 000	140 000
Total Equity and Debt	1 121 000	1 785 000	2 293 000	1 174 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−50,38 %	−23,59 %	47,46 %	−10,06 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,73 %	30,18 %	7,37 %	−15,85 %
Current Ratio	18,38	9,3	7,1	8,39
Quick Ratio	18,38	9,3	7,1	8,39
Equity Ratio	0,95	0,89	0,86	0,88
Gross Profit Margin	100 %	100 %	100 %	100 %